• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
3869 Gold St, Omaha, NE 68105
$125,9001 beds • 1 baths • 934 sqft

This property looks like a bad Long-Term investment with a projected -11.21% first-year return on $26,439 initial cash invested.

Cash On Cash
-11.21%
Cap Rate
4.43%
Rent
$834
Cashflow
-$247
Rent Confidence:  High
Annual
$10,008
Median
$795
Avg
$817
Samples
25
Financing

Purchase Price  $126k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,439
Downpayment  20% $25,180
Closing costs  1% $1,259
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $834
Total Expenses  $1,081
Mortgage P&I  80% $670
Property Taxes  18% $150
Home Insurance  5% $44
PManagement  10% $83
CapEx  5% $42
Vacancy  6% $50
Maintenance  5% $42
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12968 Martha St$1200118761.2 mi
21146 S 32nd St, Apt 201$875119001.7 mi
31112 Park Ave, Apt 2$800119002 mi
41146 S 32nd St, Apt 102$845118001.7 mi
52968 Poppleton Ave, Apt 14$700118001.8 mi
62326 S 30th St$1100117601.2 mi
71141 S 30th Ave, Apt 13$715118001.8 mi
8804 S 35th St, Apt 1$1000118002.1 mi
91507 S 25th Ave Unit B$795118002.2 mi
103068 S 41st St$935110.5 mi
112137 S 42nd St$695110.6 mi
123738 Frances St$700110.7 mi
133263 Arbor St$625110.8 mi
142967 Harris St, Apt 2$925117501.9 mi
151001 S 30th Ave, Apt 1$970117502.1 mi
161911 Park Ave, Apt 4$750117001.5 mi
171901 Park Ave$745111.5 mi
181017 S 31st St, Apt 1$895117252 mi
191332 S 30th Ave, Apt 4$799117001.7 mi
201526 S 29th St, Apt 1$695111.7 mi
211334 S 30th Ave, Apt 8$725117001.7 mi
221332 S 30th Apt 2 Unit 1332 Ave, Apt 2$725117001.7 mi
231526 S 29th St, Apt 3$695111.7 mi
241526 S 29th St, Apt 2$695111.7 mi
251325 S 30th Ave$815111.7 mi

Projections